Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.54% first-year return on $20,790 initial cash invested.
48.54%
Cash On Cash
18.23%
Cap Rate
2.68
DSCR
$2,013
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $1,172 expenses = $841 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$1,172
Mortgage P&I
28%
$562
Property Taxes
3%
$51
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0